-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 30.42 bill.USD - 53.32

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  515.3000   801.8000   1,055.6000   1,113.1000   1,339.9000
Intangible Assets
  -   -   173.3000   134.5000   103.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  865.7000   1,179.2000   1,722.9000   1,838.6000   2,183.1000
Inventories
  234.7000   357.3000   306.7000   559.6000   542.6000
Accounts Receivable
  428.5000   514.3000   713.3000   973.9000   1,005.7000
Cash and Cash Equivalents
  817.6000   1,052.6000   642.3000   566.3000   606.1000
Current Assets
  3,424.8000   3,684.4000   3,668.8000   4,425.9000   4,301.4000
Total Assets
  4,290.5000   4,863.6000   5,391.7000   6,264.5000   6,484.5000

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,667.2000   1,702.7000   1,197.7000   2,434.2000   1,237
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  114.3000   125.2000   -   -   -
Liabilities
  2,464   2,612.1000   3,259.9000   4,195.9000   4,381.9000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  1,826.5000   2,251.5000   2,131.8000   2,068.6000   2,102.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,290.5000   4,863.6000   5,391.7000   6,264.5000   6,484.5000

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  1,926.7000   2,448.5000   2,909.8000   3,622.3000   4,033
Depreciation (total)
  -   -   7.5000   -   -
Operating Result
  299.5000   265.8000   391.2000   597.7000   600
Interest Income
  -84.7000   -100.3000   -18.6000   -20.3000   -
Income Before Taxes
  225   173.9000   390.8000   710.4000   709
Income Taxes
  -268.6000   19.2000   49.6000   168.9000   132.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  493.6000   154.7000   341.2000   541.5000   576.2000

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.3075   0.4000   0.8800   1.4000   1.4600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  475.6000   442.5000   669.5000   748.5000   989.5000
Cash Flow from Investing Activities
  -1,018   -216.1000   -521.5000   -507.2000   -207.5000
Cash Flow from Financing
  912.1000   10.4000   -552.5000   -318.6000   -734.8000
Decrease / Increase in Cash
  371.8000   235.4000   -410.3000   -75.8000   39.8000
Employees
  5,500   6,300   -   -   -